Highlights

[TDEX] YoY Quarter Result on 2018-10-31 [#0]

Stock [TDEX]: TECHNODEX BHD
Announcement Date 28-Dec-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
31-Oct-2018
Profit Trend QoQ -     -132.95%    YoY -     -1,370.63%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/18 31/10/17 31/12/12 31/03/13 31/03/12 31/12/11 30/09/09 CAGR
Revenue 15,085 10,536 471 1,261 1,274 1,283 1,650 27.56%
  YoY % 43.18% 2,136.94% -62.65% -1.02% -0.70% -22.24% -
  Horiz. % 914.24% 638.55% 28.55% 76.42% 77.21% 77.76% 100.00%
PBT -1,922 737 -751 894 -1,498 -466 41 -
  YoY % -360.79% 198.14% -184.00% 159.68% -221.46% -1,236.59% -
  Horiz. % -4,687.80% 1,797.56% -1,831.71% 2,180.49% -3,653.66% -1,136.59% 100.00%
Tax 0 -121 0 31 4 0 -6 -
  YoY % 0.00% 0.00% 0.00% 675.00% 0.00% 0.00% -
  Horiz. % -0.00% 2,016.67% -0.00% -516.67% -66.67% -0.00% 100.00%
NP -1,922 616 -751 925 -1,494 -466 35 -
  YoY % -412.01% 182.02% -181.19% 161.91% -220.60% -1,431.43% -
  Horiz. % -5,491.43% 1,760.00% -2,145.71% 2,642.86% -4,268.57% -1,331.43% 100.00%
NP to SH -1,817 143 -751 925 -1,494 -466 35 -
  YoY % -1,370.63% 119.04% -181.19% 161.91% -220.60% -1,431.43% -
  Horiz. % -5,191.43% 408.57% -2,145.71% 2,642.86% -4,268.57% -1,331.43% 100.00%
Tax Rate - % 16.42 % - % -3.47 % - % - % 14.63 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 112.24% 0.00% -23.72% 0.00% 0.00% 100.00%
Total Cost 17,007 9,920 1,222 336 2,768 1,749 1,615 29.56%
  YoY % 71.44% 711.78% 263.69% -87.86% 58.26% 8.30% -
  Horiz. % 1,053.07% 614.24% 75.67% 20.80% 171.39% 108.30% 100.00%
Net Worth 41,329 42,900 18,127 20,555 20,311 21,190 47,074 -1.42%
  YoY % -3.66% 136.66% -11.81% 1.20% -4.15% -54.98% -
  Horiz. % 87.79% 91.13% 38.51% 43.67% 43.15% 45.02% 100.00%
Dividend
31/10/18 31/10/17 31/12/12 31/03/13 31/03/12 31/12/11 30/09/09 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/10/18 31/10/17 31/12/12 31/03/13 31/03/12 31/12/11 30/09/09 CAGR
Net Worth 41,329 42,900 18,127 20,555 20,311 21,190 47,074 -1.42%
  YoY % -3.66% 136.66% -11.81% 1.20% -4.15% -54.98% -
  Horiz. % 87.79% 91.13% 38.51% 43.67% 43.15% 45.02% 100.00%
NOSH 590,421 476,666 258,965 256,944 253,898 235,454 175,000 14.31%
  YoY % 23.86% 84.07% 0.79% 1.20% 7.83% 34.55% -
  Horiz. % 337.38% 272.38% 147.98% 146.83% 145.08% 134.55% 100.00%
Ratio Analysis
31/10/18 31/10/17 31/12/12 31/03/13 31/03/12 31/12/11 30/09/09 CAGR
NP Margin -12.74 % 5.85 % -159.45 % 73.35 % -117.27 % -36.32 % 2.12 % -
  YoY % -317.78% 103.67% -317.38% 162.55% -222.88% -1,813.21% -
  Horiz. % -600.94% 275.94% -7,521.23% 3,459.91% -5,531.60% -1,713.21% 100.00%
ROE -4.40 % 0.33 % -4.14 % 4.50 % -7.36 % -2.20 % 0.07 % -
  YoY % -1,433.33% 107.97% -192.00% 161.14% -234.55% -3,242.86% -
  Horiz. % -6,285.71% 471.43% -5,914.29% 6,428.57% -10,514.29% -3,142.86% 100.00%
Per Share
31/10/18 31/10/17 31/12/12 31/03/13 31/03/12 31/12/11 30/09/09 CAGR
RPS 2.55 2.21 0.18 0.49 0.50 0.54 0.94 11.60%
  YoY % 15.38% 1,127.78% -63.27% -2.00% -7.41% -42.55% -
  Horiz. % 271.28% 235.11% 19.15% 52.13% 53.19% 57.45% 100.00%
EPS -0.31 0.03 -0.29 0.36 -0.59 -0.27 0.02 -
  YoY % -1,133.33% 110.34% -180.56% 161.02% -118.52% -1,450.00% -
  Horiz. % -1,550.00% 150.00% -1,450.00% 1,800.00% -2,950.00% -1,350.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0700 0.0900 0.0700 0.0800 0.0800 0.0900 0.2690 -13.76%
  YoY % -22.22% 28.57% -12.50% 0.00% -11.11% -66.54% -
  Horiz. % 26.02% 33.46% 26.02% 29.74% 29.74% 33.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 590,421
31/10/18 31/10/17 31/12/12 31/03/13 31/03/12 31/12/11 30/09/09 CAGR
RPS 2.55 1.78 0.08 0.21 0.22 0.22 0.28 27.51%
  YoY % 43.26% 2,125.00% -61.90% -4.55% 0.00% -21.43% -
  Horiz. % 910.71% 635.71% 28.57% 75.00% 78.57% 78.57% 100.00%
EPS -0.31 0.02 -0.13 0.16 -0.25 -0.08 0.01 -
  YoY % -1,650.00% 115.38% -181.25% 164.00% -212.50% -900.00% -
  Horiz. % -3,100.00% 200.00% -1,300.00% 1,600.00% -2,500.00% -800.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0700 0.0727 0.0307 0.0348 0.0344 0.0359 0.0797 -1.42%
  YoY % -3.71% 136.81% -11.78% 1.16% -4.18% -54.96% -
  Horiz. % 87.83% 91.22% 38.52% 43.66% 43.16% 45.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/12/12 31/03/13 31/03/12 31/12/11 30/09/09 CAGR
Date 31/10/18 31/10/17 31/12/12 29/03/13 30/03/12 30/12/11 30/09/09 -
Price 0.1150 0.1500 0.1000 0.1100 0.1500 0.0900 0.2600 -
P/RPS 4.50 6.79 54.98 22.41 29.89 16.52 27.58 -18.08%
  YoY % -33.73% -87.65% 145.34% -25.03% 80.93% -40.10% -
  Horiz. % 16.32% 24.62% 199.35% 81.25% 108.38% 59.90% 100.00%
P/EPS -37.37 500.00 -34.48 30.56 -25.49 -45.47 1,300.00 -
  YoY % -107.47% 1,550.12% -212.83% 219.89% 43.94% -103.50% -
  Horiz. % -2.87% 38.46% -2.65% 2.35% -1.96% -3.50% 100.00%
EY -2.68 0.20 -2.90 3.27 -3.92 -2.20 0.08 -
  YoY % -1,440.00% 106.90% -188.69% 183.42% -78.18% -2,850.00% -
  Horiz. % -3,350.00% 250.00% -3,625.00% 4,087.50% -4,900.00% -2,750.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.64 1.67 1.43 1.38 1.88 1.00 0.97 5.95%
  YoY % -1.80% 16.78% 3.62% -26.60% 88.00% 3.09% -
  Horiz. % 169.07% 172.16% 147.42% 142.27% 193.81% 103.09% 100.00%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/12/12 31/03/13 31/03/12 31/12/11 30/09/09 CAGR
Date 28/12/18 19/12/17 28/02/13 31/05/13 30/05/12 29/02/12 30/11/09 -
Price 0.1000 0.1400 0.1150 0.1100 0.1200 0.1800 0.2900 -
P/RPS 3.91 6.33 63.23 22.41 23.92 33.03 30.76 -20.30%
  YoY % -38.23% -89.99% 182.15% -6.31% -27.58% 7.38% -
  Horiz. % 12.71% 20.58% 205.56% 72.85% 77.76% 107.38% 100.00%
P/EPS -32.49 466.67 -39.66 30.56 -20.39 -90.95 1,450.00 -
  YoY % -106.96% 1,276.68% -229.78% 249.88% 77.58% -106.27% -
  Horiz. % -2.24% 32.18% -2.74% 2.11% -1.41% -6.27% 100.00%
EY -3.08 0.21 -2.52 3.27 -4.90 -1.10 0.07 -
  YoY % -1,566.67% 108.33% -177.06% 166.73% -345.45% -1,671.43% -
  Horiz. % -4,400.00% 300.00% -3,600.00% 4,671.43% -7,000.00% -1,571.43% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.43 1.56 1.64 1.38 1.50 2.00 1.08 3.14%
  YoY % -8.33% -4.88% 18.84% -8.00% -25.00% 85.19% -
  Horiz. % 132.41% 144.44% 151.85% 127.78% 138.89% 185.19% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

1880 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.6450.00 
 KOTRA 1.700.00 
 UCREST 0.290.00 
 PINEAPP 0.280.00 
 PUC 0.1050.00 
 WILLOW 0.470.00 
 ARMADA-C39 0.0050.00 
 IRIS 0.1450.00 
 UEMS-C60 0.0050.00 
 BTECH 0.230.00 
Partners & Brokers